Table of Contents

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT PURSUANT

TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

 

Date of Report (Date of earliest event reported): December 27, 2010 (December 22, 2010)

 

COMMONWEALTH REIT

(Exact Name of Registrant as Specified in Its Charter)

 

Maryland

 

1-9317

 

04-6558834

(State or Other Jurisdiction of
Incorporation)

 

(Commission File Number)

 

(IRS Employer Identification No.)

 

400 Centre Street, Newton, Massachusetts 02458

(Address of Principal Executive Offices)  (Zip Code)

 

617-332-3990

(Registrant’s Telephone Number, Including Area Code)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

o      Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o      Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o      Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o      Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 



Table of Contents

 

FORWARD LOOKING STATEMENTS

 

THIS CURRENT REPORT CONTAINS STATEMENTS WHICH CONSTITUTE FORWARD LOOKING STATEMENTS WITHIN THE MEANING OF THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995 AND OTHER FEDERAL SECURITIES LAWS. WHENEVER WE USE WORDS SUCH AS “BELIEVE”, “EXPECT”, “ANTICIPATE”, “INTEND”, “PLAN”, “ESTIMATE” OR SIMILAR EXPRESSIONS, WE ARE MAKING FORWARD LOOKING STATEMENTS.  THESE FORWARD LOOKING STATEMENTS AND THEIR IMPLICATIONS ARE BASED UPON OUR PRESENT INTENT, BELIEFS OR EXPECTATIONS, BUT FORWARD LOOKING STATEMENTS AND THEIR IMPLICATIONS ARE NOT GUARANTEED TO OCCUR AND MAY NOT OCCUR. ACTUAL RESULTS MAY DIFFER MATERIALLY FROM THOSE CONTAINED IN OR IMPLIED BY OUR FORWARD LOOKING STATEMENTS AS A RESULT OF VARIOUS FACTORS.  FOR EXAMPLE:

 

·                  THIS CURRENT REPORT STATES THAT WE EXPECT TO COMPLETE BY JUNE 30, 2011, THE SALE OF SIX OF THE 27 PROPERTIES THAT WE PREVIOUSLY AGREED TO SELL TO SENIOR HOUSING PROPERTIES TRUST, OR SNH, BUT HAVE NOT YET SOLD.  THE CLOSINGS OF THESE SALES ARE SUBJECT TO VARIOUS CONDITIONS TYPICAL OF LARGE, COMMERCIAL REAL ESTATE TRANSACTIONS.  AS A RESULT OF ANY FAILURE OF THESE CONDITIONS TO BE SATISFIED, SOME OR ALL OF THESE SALES MAY BE DELAYED AND MAY NOT OCCUR.  ALSO, WE AND SNH MAY DECIDE TO ACCELERATE THESE CLOSINGS OR SOME OF THEM.

 

OTHER FACTORS THAT COULD CAUSE ACTUAL RESULTS TO DIFFER MATERIALLY FROM THOSE IN OUR FORWARD LOOKING STATEMENTS IN THIS CURRENT REPORT ARE DESCRIBED UNDER THE CAPTION “RISK FACTORS” IN EACH OF OUR ANNUAL REPORT ON FORM 10-K FOR OUR YEAR ENDED DECEMBER 31, 2009, AND OUR QUARTERLY REPORT ON FORM 10-Q FOR THE QUARTER ENDED JUNE 30, 2010.

 

YOU SHOULD NOT PLACE UNDUE RELIANCE UPON FORWARD LOOKING STATEMENTS.

 

EXCEPT AS REQUIRED BY LAW, WE UNDERTAKE NO OBLIGATION TO UPDATE OR CHANGE ANY FORWARD LOOKING STATEMENTS AS A RESULT OF NEW INFORMATION, FUTURE EVENTS OR OTHERWISE.

 

ITEM. 2.01. COMPLETION OF ACQUISITION OR DISPOSITION OF ASSETS.

 

As previously reported in a Current Report on Form 8-K dated November 18, 2010, or the November 18 Current Report, filed by CommonWealth REIT, or we, our or us, we agreed to sell 27 properties which are majority leased as medical office, clinic and biotech laboratory buildings, or MOBs, to Senior Housing Properties Trust, or SNH, pursuant to a series of agreements, or the Purchase and Sale Agreements, each dated as of November 12, 2010.  The Purchase and Sale Agreements are more fully described in the November 18 Current Report.

 

On December 22, 2010, we sold 19 of the 27 MOBs we agreed to sell to SNH.  We had previously sold in November 2010, two of those 27 MOBs to SNH.  The aggregate sales prices for the MOBs we sold to SNH on December 22, 2010 and in November 2010 were approximately $374.1 million, excluding closing costs.  We expect the remaining sales to be completed by June 30, 2011. These sales are subject to various closing conditions and contingencies typical of large commercial real estate transactions.  As a result, some or all of these remaining sales may be delayed or may not occur. Also, we and SNH may agree to accelerate the remaining sales or some of them.  Please refer to the November 18 Current Report and to our filings with the Securities and Exchange Commission referred to therein for further information regarding these sales.

 

SNH was our 100% owned subsidiary until SNH’s common shares were distributed to our shareholders in 1999.  We and SNH are both managed by Reit Management & Research LLC, or RMR.  One of our Managing Trustees, Barry M. Portnoy, is the Chairman and majority beneficial owner of RMR.  Our other Managing Trustee, Adam D. Portnoy, beneficially owns the remainder of RMR and is a director, President and Chief Executive Officer of RMR.  Messrs. Barry M. Portnoy and Adam D. Portnoy also serve as Managing Trustees of SNH, and Frederick N. Zeytoonjian serves as an Independent Trustee of both us and SNH.  Our and SNH’s executive officers are also officers of RMR.  For more information about the relationships among us, our Trustees, SNH, RMR, other companies to which RMR provides management services and certain other related parties, and risks which arise from these relationships, please refer to the November 18 Current Report and our other filings with the Securities and Exchange Commission,

 

2



Table of Contents

 

including our Annual Report on Form 10-K for the fiscal year ended December 31, 2009 (including the sections captioned “Business,” “Risk Factors” (as such section was revised and updated in our Quarterly Report on Form 10-Q for the fiscal quarter ended June 30, 2010) and “Management’s Discussion and Analysis of Financial Condition and Results of Operations — Related Person Transactions”), our Proxy Statement dated February 23, 2010 relating to our 2010 Annual Shareholders Meeting (including the information regarding our Trustees and executive officers in that Proxy Statement and the section captioned “Related Person Transactions and Company Review of Such Transactions”), our Quarterly Report on Form 10-Q for the fiscal quarter ended September 30, 2010 (including the section captioned “Management’s Discussion and Analysis of Financial Condition and Results of Operations — Related Person Transactions”), and Item 1.01 in our Current Report on Form 8-K filed with the Securities and Exchange Commission on January 27, 2010.

 

ITEM. 9.01. FINANCIAL STATEMENTS AND EXHIBITS.

 

(b)                               Pro Forma Financial Information.  This Form 8-K includes the pro forma effect of the sale of 21 MOB properties we have sold and six MOB properties we expect to sell by June 30, 2011.

 

Introduction to Unaudited Pro Forma Condensed Consolidated Financial Statements

F-1

Unaudited Pro Forma Condensed Consolidated Balance Sheet as of September 30, 2010

F-2

Unaudited Pro Forma Condensed Consolidated Statement of Income for the Nine Months Ended September 30, 2010

F-3

Unaudited Pro Forma Condensed Consolidated Statement of Income for the Year Ended December 31, 2009

F-4

Unaudited Pro Forma Condensed Consolidated Statement of Income for the Year Ended December 31, 2008

F-5

Unaudited Pro Forma Condensed Consolidated Statement of Income for the Year Ended December 31, 2007

F-6

Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements

F-7

 

3



Table of Contents

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

COMMONWEALTH REIT

 

 

 

 

 

 

 

By:

/s/ John C. Popeo

 

Name:

John C. Popeo

 

Title:

Treasurer and Chief Financial Officer

 

Dated:  December 27, 2010

 

4



Table of Contents

 

COMMONWEALTH REIT

 

Introduction to Unaudited Pro Forma Condensed Consolidated Financial Statements

 

The following unaudited pro forma condensed consolidated balance sheet as of September 30, 2010, reflects our financial position as if the transactions described in the notes to the unaudited pro forma condensed consolidated financial statements were completed on September 30, 2010. The unaudited pro forma condensed consolidated statements of income for the nine months ended September 30, 2010, and the years ended December 31, 2009, 2008 and 2007 present our results of operations as if only the transactions described in the notes to the unaudited pro forma condensed consolidated financial statements were completed on January 1, 2009, 2008 and 2007, respectively.  These unaudited pro forma condensed consolidated financial statements should be read in connection with our financial statements for the nine months ended September 30, 2010, included in our Quarterly Report on Form 10-Q for the quarter ended September 30, 2010, and our financial statements for the year ended December 31, 2009, included in our Annual Report on Form 10-K for such year.

 

The unaudited pro forma financial statements reflect the sale of 21 MOB properties and six MOB properties we expect to sell by June 30, 2011 to SNH.  These unaudited pro forma financial statements are provided for informational purposes only and upon completion of these sales, our financial position and results of our operations may be significantly different than what is presented in these unaudited pro forma financial statements.  In the opinion of management, all adjustments necessary to reflect the effects of the transactions described above have been included in the pro forma financial statements.

 

These unaudited pro forma financial statements are not necessarily indicative of the expected results of operations for any future period.  Differences will result if the sale of any of the properties we expect to be sold are not completed as planned.  Differences could also result from, among other matters, future changes in our portfolio of investments, changes in interest rates, changes in our capital structure, changes in property level operating expenses, and changes in property level revenues including rents expected to be received on leases in place or signed during and after 2010.  Consequently, amounts presented in the unaudited pro forma financial statements related to these transactions are likely to be different than actual future results.

 

F-1



Table of Contents

 

COMMONWEALTH REIT

Unaudited Pro Forma Condensed Consolidated Balance Sheet

September 30, 2010

(dollars in thousands)

 

 

 

 

 

Pro Forma Adjustments

 

 

 

 

 

Historical

 

Completed
Sales to
SNH (A)

 

Pending Sales
to SNH (B)

 

Pro Forma

 

ASSETS:

 

 

 

 

 

 

 

 

 

Real estate properties

 

$

6,389,288

 

$

(296,195

)

$

(70,059

)

$

6,023,034

 

Accumulated depreciation

 

(911,211

)

70,456

 

18,064

 

(822,691

)

 

 

5,478,077

 

(225,739

)

(51,995

)

5,200,343

 

Properties held for sale

 

8,297

 

 

 

8,297

 

Acquired real estate leases, net

 

179,357

 

(846

)

(1,034

)

177,477

 

Equity investments

 

173,721

 

 

 

173,721

 

Cash and cash equivalents

 

174,723

 

373,495

 

95,870

 

644,088

 

Other assets, net

 

359,600

 

(10,720

)

(5,624

)

343,256

 

 

 

$

6,373,775

 

$

136,190

 

$

37,217

 

$

6,547,182

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

 

 

Revolving credit facility

 

$

 

$

 

$

 

$

 

Senior unsecured debt, net

 

2,474,116

 

 

 

2,474,116

 

Mortgage notes payable, net

 

352,575

 

 

 

352,575

 

Other liabilities related to properties held for sale

 

11

 

 

 

11

 

Acquired real estate lease obligations, net

 

43,513

 

(97

)

 

43,416

 

Other liabilities

 

189,715

 

787

 

217

 

190,719

 

Shareholders’ equity

 

3,313,845

 

135,500

 

37,000

 

3,486,345

 

 

 

$

6,373,775

 

$

136,190

 

$

37,217

 

$

6,547,182

 

 

See accompanying notes to unaudited pro forma condensed consolidated financial statements.

 

F-2



Table of Contents

 

COMMONWEALTH REIT

Unaudited Pro Forma Condensed Consolidated Statement of Income

Nine Months Ended September 30, 2010

(amounts in thousands, except per share data)

 

 

 

 

 

Pro Forma Adjustments

 

 

 

 

 

Historical

 

Completed Sales
to SNH (C)

 

Pending Sales
to SNH (D)

 

Pro Forma

 

REVENUES:

 

 

 

 

 

 

 

 

 

Rental income

 

$

644,725

 

$

(35,618

)

$

(9,302

)

$

599,805

 

 

 

 

 

 

 

 

 

 

 

EXPENSES:

 

 

 

 

 

 

 

 

 

Operating expenses

 

271,664

 

(12,013

)

(3,173

)

256,478

 

Depreciation and amortization

 

147,869

 

(7,166

)

(1,705

)

138,998

 

General and administrative

 

30,888

 

(1,159

)

(274

)

29,455

 

Acquisition related costs

 

2,972

 

 

 

2,972

 

Total expenses

 

453,393

 

(20,338

)

(5,152

)

427,903

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

191,332

 

(15,280

)

(4,150

)

171,902

 

 

 

 

 

 

 

 

 

 

 

Interest and other income

 

2,137

 

 

 

2,137

 

Interest expense

 

(137,506

)

3,790

 

 

(133,716

)

Loss on asset impairment

 

(21,491

)

 

 

(21,491

)

Loss on early extinguishment of debt

 

(1,044

)

 

 

(1,044

)

Equity in earnings of equity investments

 

6,643

 

 

 

6,643

 

Gain on issuance of shares by equity investee

 

34,808

 

 

 

34,808

 

Gain on sale of properties

 

34,336

 

 

 

34,336

 

Income from continuing operations before income tax expense

 

109,215

 

(11,490

)

(4,150

)

93,575

 

Income tax expense

 

(329

)

 

 

(329

)

Income from continuing operations

 

$

108,886

 

$

(11,490

)

$

(4,150

)

$

93,246

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding — basic

 

62,198

 

 

 

 

 

62,198

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding — diluted

 

69,496

 

 

 

 

 

69,496

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share:

 

 

 

 

 

 

 

 

 

Income from continuing operations available for common shareholders — basic and diluted

 

$

1.14

 

 

 

 

 

$

0.89

 

 

See accompanying notes to unaudited pro forma condensed consolidated financial statements.

 

F-3



Table of Contents

 

COMMONWEALTH REIT

Unaudited Pro Forma Condensed Consolidated Statement of Income

Year Ended December 31, 2009

(amounts in thousands, except per share data)

 

 

 

 

 

Pro Forma Adjustments

 

 

 

 

 

Historical

 

Completed Sales
to SNH (E)

 

Pending Sales
to SNH (F)

 

Pro Forma

 

REVENUES:

 

 

 

 

 

 

 

 

 

Rental income

 

$

849,722

 

$

(49,031

)

$

(12,479

)

$

788,212

 

 

 

 

 

 

 

 

 

 

 

EXPENSES:

 

 

 

 

 

 

 

 

 

Operating expenses

 

356,001

 

(15,361

)

(4,350

)

336,290

 

Depreciation and amortization

 

195,681

 

(9,756

)

(2,184

)

183,741

 

General and administrative

 

39,427

 

(1,533

)

(364

)

37,530

 

Acquisition related costs

 

4,298

 

 

 

4,298

 

Total expenses

 

595,407

 

(26,650

)

(6,898

)

561,859

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

254,315

 

(22,381

)

(5,581

)

226,353

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

1,194

 

 

 

1,194

 

Interest expense

 

(173,458

)

6,603

 

 

(166,855

)

Loss on asset impairment

 

(31,882

)

 

 

(31,882

)

Gain on early extinguishment of debt

 

20,686

 

 

 

20,686

 

Equity in earnings of equity investments

 

6,546

 

 

 

6,546

 

Income from continuing operations before income tax expense

 

77,401

 

(15,778

)

(5,581

)

56,042

 

Income tax expense

 

(735

)

 

 

(735

)

Income from continuing operations

 

$

76,666

 

$

(15,778

)

$

(5,581

)

$

55,307

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding — basic

 

56,055

 

 

 

 

 

56,055

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding — diluted

 

63,353

 

 

 

 

 

63,353

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share:

 

 

 

 

 

 

 

 

 

Income from continuing operations available for common shareholders — basic and diluted

 

$

0.46

 

 

 

 

 

$

0.08

 

 

See accompanying notes to unaudited pro forma condensed consolidated financial statements.

 

F-4



Table of Contents

 

COMMONWEALTH REIT

Unaudited Pro Forma Condensed Consolidated Statement of Income

Year Ended December 31, 2008

(amounts in thousands, except per share data)

 

 

 

 

 

Pro Forma Adjustments

 

 

 

 

 

Historical

 

Completed Sales
to SNH (G)

 

Pending Sales
to SNH (H)

 

Pro Forma

 

REVENUES:

 

 

 

 

 

 

 

 

 

Rental income

 

$

835,855

 

$

(47,590

)

$

(11,918

)

$

776,347

 

 

 

 

 

 

 

 

 

 

 

EXPENSES:

 

 

 

 

 

 

 

 

 

Operating expenses

 

347,968

 

(15,314

)

(4,102

)

328,552

 

Depreciation and amortization

 

185,693

 

(9,949

)

(2,124

)

173,620

 

General and administrative

 

36,828

 

(1,522

)

(354

)

34,952

 

Total expenses

 

570,489

 

(26,785

)

(6,580

)

537,124

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

265,366

 

(20,805

)

(5,338

)

239,223

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

1,442

 

 

 

1,442

 

Interest expense

 

(180,193

)

6,726

 

 

(173,467

)

Loss on asset impairment

 

(2,283

)

 

 

(2,283

)

Income from continuing operations before income tax expense

 

84,332

 

(14,079

)

(5,338

)

64,915

 

Income tax expense

 

(773

)

 

 

(773

)

Income from continuing operations

 

$

83,559

 

$

(14,079

)

$

(5,338

)

$

64,142

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding — basic

 

56,617

 

 

 

 

 

56,617

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding — diluted

 

63,915

 

 

 

 

 

63,915

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share:

 

 

 

 

 

 

 

 

 

Income from continuing operations available for common shareholders — basic and diluted

 

$

0.58

 

 

 

 

 

$

0.24

 

 

See accompanying notes to unaudited pro forma condensed consolidated financial statements.

 

F-5



Table of Contents

 

COMMONWEALTH REIT

Unaudited Pro Forma Condensed Consolidated Statement of Income

Year Ended December 31, 2007

(amounts in thousands, except per share data)

 

 

 

 

 

Pro Forma Adjustments

 

 

 

 

 

Historical

 

Completed Sales
to SNH (I)

 

Pending Sales
to SNH (J)

 

Pro Forma

 

REVENUES:

 

 

 

 

 

 

 

 

 

Rental income

 

$

783,671

 

$

(46,363

)

$

(11,478

)

$

725,830

 

 

 

 

 

 

 

 

 

 

 

EXPENSES:

 

 

 

 

 

 

 

 

 

Operating expenses

 

315,143

 

(14,834

)

(3,732

)

296,577

 

Depreciation and amortization

 

170,392

 

(9,081

)

(1,907

)

159,404

 

General and administrative

 

33,727

 

(1,483

)

(350

)

31,894

 

Total expenses

 

519,262

 

(25,398

)

(5,989

)

487,875

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

264,409

 

(20,965

)

(5,489

)

237,955

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

2,293

 

 

 

2,293

 

Interest expense

 

(170,970

)

6,808

 

 

(164,162

)

Loss on early extinguishment of debt

 

(711

)

 

 

(711

)

Income from continuing operations before income tax expense

 

95,021

 

(14,157

)

(5,489

)

75,375

 

Income tax expense

 

(395

)

 

 

(395

)

Income from continuing operations

 

$

94,626

 

$

(14,157

)

$

(5,489

)

$

74,980

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding — basic

 

53,590

 

 

 

 

 

53,590

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding — diluted

 

60,888

 

 

 

 

 

60,888

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share:

 

 

 

 

 

 

 

 

 

Income from continuing operations available for common shareholders — basic and diluted

 

$

0.56

 

 

 

 

 

$

0.19

 

 

See accompanying notes to unaudited pro forma condensed consolidated financial statements.

 

F-6



Table of Contents

 

COMMONWEALTH REIT

Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements

(dollars in thousands)

 

Unaudited Pro Forma Condensed Consolidated Balance Sheet Adjustments

 

(A)      Represents the effect of our completed sales to SNH pursuant to agreements dated November 12, 2010, of properties which are majority leased to medical related tenants, or MOBs.  As of the date of this report, we have sold 21 of these 27 MOBs for sales prices aggregating approximately $374,130, excluding closing costs.  Net proceeds and gains on the sale of these properties are approximately $373,495 and $135,500, respectively.  Details of acquired real estate leases, net, and other assets, net, are as follows:

 

Acquired real estate leases, net:

 

 

 

Origination costs

 

$

689

 

Above market leases

 

157

 

 

 

$

846

 

Other assets, net:

 

 

 

Straight line rent receivable

 

$

6,144

 

Deferred leasing costs, net

 

4,576

 

 

 

$

10,720

 

 

(B)        Represents the effect of our pending sales to SNH of the six MOBs that have not been sold as of the date of this report pursuant to agreements dated November 12, 2010, of properties which are majority leased as MOBs.  Net proceeds and gains on the sale of these properties are estimated to be $95,870 and $37,000, respectively.  Details of acquired real estate leases, net, and other assets, net, are as follows:

 

Acquired real estate leases, net:

 

 

 

Origination costs

 

$

318

 

Above market leases

 

716

 

 

 

$

1,034

 

Other assets, net:

 

 

 

Straight line rent receivable

 

$

4,278

 

Deferred leasing costs, net

 

1,346

 

 

 

$

5,624

 

 

Unaudited Pro Forma Condensed Consolidated Statement of Income Adjustments for the Nine Months Ended September 30, 2010

 

(C)        Rental income and operating expenses:  Represents the effect on rental income and operating expenses for the nine months ended September 30, 2010, of the historical operations of our completed sales to SNH, pursuant to agreements dated November 12, 2010, of the 21 MOBs as described in Note A, as if these sales occurred on January 1, 2010.

 

Depreciation and amortization:  Represents the effect on depreciation and amortization expense for the nine months ended September 30, 2010, of the 21 MOBs sold to SNH as described in Note A, as if these sales occurred on January 1, 2010.

 

General and administrative expenses:  Represents the effect on general and administrative expenses for the nine months ended September 30, 2010, of the business management fees payable to Reit Management & Research, LLC, or RMR, as if the sales of the 21 MOBs as described in Note A occurred on January 1, 2010.

 

Interest expense:  Represents the effect on interest expense for the nine months ended September 30, 2010, of mortgage debt associated with three of the 21 MOBs sold to SNH, as if these sales occurred on January 1, 2010.

 

F-7



Table of Contents

 

COMMONWEALTH REIT

Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements — Continued

(dollars in thousands)

 

Unaudited Pro Forma Condensed Consolidated Statement of Income Adjustments for the Nine Months Ended September 30, 2010 — Continued

 

(D)       Rental income and operating expenses:  Represents the effect on rental income and operating expenses for the nine months ended September 30, 2010, of the historical operations of our pending sales to SNH, pursuant to agreements dated November 12, 2010, of the six MOBs as described in Note B, as if these sales occurred on January 1, 2010.

 

Depreciation and amortization:  Represents the effect on depreciation and amortization expense for the nine months ended September 30, 2010, of the six MOBs expected to be sold to SNH as described in Note B, as if these sales occurred on January 1, 2010.

 

General and administrative expenses:  Represents the effect on general and administrative expenses for the nine months ended September 30, 2010, of the business management fees payable to RMR as if the pending sales of the six MOBs as described in Note B occurred on January 1, 2010.

 

Unaudited Pro Forma Condensed Consolidated Statement of Income Adjustments for the Year Ended December 31, 2009

 

(E)         Rental income and operating expenses:  Represents the effect on rental income and operating expenses for the year ended December 31, 2009, of the historical operations of our completed sales to SNH, pursuant to agreements dated November 12, 2010, of the 21 MOBs as described in Note A, as if these sales occurred on January 1, 2009.

 

Depreciation and amortization:  Represents the effect on depreciation and amortization expense for the year ended December 31, 2009, of the 21 MOBs sold to SNH as described in Note A, as if these sales occurred on January 1, 2009.

 

General and administrative expenses:  Represents the effect on general and administrative expenses for the year ended December 31, 2009, of the business management fees payable to RMR as if the sales of the 21 MOBs as described in Note A occurred on January 1, 2009.

 

Interest expense:  Represents the effect on interest expense for the year ended December 31, 2009, of mortgage debt associated with three of the 21 MOBs sold to SNH, as if these sales occurred on January 1, 2009.

 

(F)         Rental income and operating expenses:  Represents the effect on rental income and operating expenses for the year ended December 31, 2009, of the historical operations of our pending sales to SNH, pursuant to agreements dated November 12, 2010, of the six MOBs as described in Note B, as if these sales occurred on January 1, 2009.

 

Depreciation and amortization:  Represents the effect on depreciation and amortization expense for the year ended December 31, 2009, of the six MOBs expected to be sold to SNH as described in Note B, as if these sales occurred on January 1, 2009.

 

General and administrative expenses:  Represents the effect on general and administrative expenses for the year ended December 31, 2009, of the business management fees payable to RMR as if the pending sales of the six MOBs as described in Note B occurred on January 1, 2009.

 

F-8



Table of Contents

 

COMMONWEALTH REIT

Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements — Continued

(dollars in thousands)

 

Unaudited Pro Forma Condensed Consolidated Statement of Income Adjustments for the Year Ended December 31, 2008

 

(G)        Rental income and operating expenses:  Represents the effect on rental income and operating expenses for the year ended December 31, 2008, of the historical operations of our completed sales to SNH, pursuant to agreements dated November 12, 2010, of the 21 MOBs as described in Note A, as if these sales occurred on January 1, 2008.

 

Depreciation and amortization:  Represents the effect on depreciation and amortization expense for the year ended December 31, 2008, of the 21 MOBs sold to SNH as described in Note A, as if these sales occurred on January 1, 2008.

 

General and administrative expenses:  Represents the effect on general and administrative expenses for the year ended December 31, 2008, of the business management fees payable to RMR as if the sales of the 21 MOBs as described in Note A occurred on January 1, 2008.

 

Interest expense:  Represents the effect on interest expense for the year ended December 31, 2008, of mortgage debt associated with three of the 21 MOBs sold to SNH, as if these sales occurred on January 1, 2008.

 

(H)       Rental income and operating expenses:  Represents the effect on rental income and operating expenses for the year ended December 31, 2008, of the historical operations of our pending sales to SNH, pursuant to agreements dated November 12, 2010, of the six MOBs as described in Note B, as if these sales occurred on January 1, 2008.

 

Depreciation and amortization:  Represents the effect on depreciation and amortization expense for the year ended December 31, 2008, of the six MOBs expected to be sold to SNH as described in Note B, as if these sales occurred on January 1, 2008.

 

General and administrative expenses:  Represents the effect on general and administrative expenses for the year ended December 31, 2008, of the business management fees payable to RMR as if the pending sales of the six MOBs as described in Note B occurred on January 1, 2008.

 

Unaudited Pro Forma Condensed Consolidated Statement of Income Adjustments for the Year Ended December 31, 2007

 

(I)            Rental income and operating expenses:  Represents the effect on rental income and operating expenses for the year ended December 31, 2007, of the historical operations of our completed sales to SNH, pursuant to agreements dated November 12, 2010, of the 21 MOBs as described in Note A, as if these sales occurred on January 1, 2007.

 

Depreciation and amortization:  Represents the effect on depreciation and amortization expense for the year ended December 31, 2007, of the 21 MOBs sold to SNH as described in Note A, as if these sales occurred on January 1, 2007.

 

General and administrative expenses:  Represents the effect on general and administrative expenses for the year ended December 31, 2007, of the business management fees payable to RMR as if the sales of the 21 MOBs as described in Note A occurred on January 1, 2007.

 

Interest expense:  Represents the effect on interest expense for the year ended December 31, 2007, of mortgage debt associated with three of the 21 MOBs sold to SNH, as if these sales occurred on January 1, 2007.

 

(J)           Rental income and operating expenses:  Represents the effect on rental income and operating expenses for the year ended December 31, 2007, of the historical operations of our pending sales to SNH, pursuant to agreements dated November 12, 2010, of the six MOBs as described in Note B, as if these sales occurred on January 1, 2007.

 

Depreciation and amortization:  Represents the effect on depreciation and amortization expense for the year ended December 31, 2007, of the six MOBs expected to be sold to SNH as described in Note B, as if these sales occurred on January 1, 2007.

 

General and administrative expenses:  Represents the effect on general and administrative expenses for the year ended December 31, 2007, of the business management fees payable to RMR as if the pending sales of the six MOBs as described in Note B occurred on January 1, 2007.

 

F-9